Financhill
Sell
44

MNST Quote, Financials, Valuation and Earnings

Last price:
$59.1000
Seasonality move :
0.99%
Day range:
$58.2900 - $59.3500
52-week range:
$43.3200 - $64.4500
Dividend yield:
0%
P/E ratio:
36.20x
P/S ratio:
7.84x
P/B ratio:
8.77x
Volume:
4.5M
Avg. volume:
6M
1-year change:
16.16%
Market cap:
$57.2B
Revenue:
$7.5B
EPS (TTM):
$1.62
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.6B $5.5B $6.3B $7.1B $7.5B
Revenue Growth (YoY) 9.47% 20.5% 13.89% 13.14% 4.94%
 
Cost of Revenues $1.9B $2.4B $3.1B $3.3B $3.4B
Gross Profit $2.7B $3.1B $3.2B $3.8B $4B
Gross Profit Margin 59.23% 56.1% 50.3% 53.14% 54.04%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7M -- -- -- --
Operating Expenses $1.1B $1.3B $1.6B $1.8B $2.1B
Operating Income $1.6B $1.8B $1.6B $2B $1.9B
 
Net Interest Expenses -- -- $12.8M -- --
EBT. Incl. Unusual Items $1.6B $1.8B $1.6B $2.1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $216.6M $423.9M $380.3M $437.5M $480.4M
Net Income to Company $1.4B $1.4B $1.2B $1.6B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.2B $1.6B $1.5B
 
Basic EPS (Cont. Ops) $1.33 $1.30 $1.13 $1.56 $1.50
Diluted EPS (Cont. Ops) $1.32 $1.29 $1.12 $1.54 $1.49
Weighted Average Basic Share $1.1B $1.1B $1.1B $1B $1B
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $1B
 
EBITDA $1.7B $1.8B $1.6B $2B $2B
EBIT $1.6B $1.8B $1.6B $2B $1.9B
 
Revenue (Reported) $4.6B $5.5B $6.3B $7.1B $7.5B
Operating Income (Reported) $1.6B $1.8B $1.6B $2B $1.9B
Operating Income (Adjusted) $1.6B $1.8B $1.6B $2B $1.9B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.5B $1.7B $1.9B $1.9B
Revenue Growth (YoY) 17.11% 22.09% 11.88% 11.78% -2.35%
 
Cost of Revenues $528.9M $741.9M $801.1M $872M $806.6M
Gross Profit $714.9M $776.7M $897.8M $1B $1B
Gross Profit Margin 57.48% 51.15% 52.85% 54.09% 56.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$5.3M -$4.5M
Operating Expenses $300.8M $377.2M $412.8M $485.1M $478.2M
Operating Income $414.1M $399.5M $485.1M $542M $569.7M
 
Net Interest Expenses $759K $7.3M -- -- --
EBT. Incl. Unusual Items $413.4M $392.2M $497.6M $577.7M $578M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98.2M $98M $100.1M $135.7M $135M
Net Income to Company $315.2M $294.2M $397.4M $442M $443M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $315.2M $294.2M $397.4M $442M $443M
 
Basic EPS (Cont. Ops) $0.30 $0.28 $0.38 $0.42 $0.45
Diluted EPS (Cont. Ops) $0.30 $0.27 $0.38 $0.42 $0.45
Weighted Average Basic Share $1.1B $1.1B $1B $1B $973.6M
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $981.3M
 
EBITDA $427M $414.1M $501.9M $598.3M $606.9M
EBIT $414.1M $399.5M $485.1M $577.8M $582M
 
Revenue (Reported) $1.2B $1.5B $1.7B $1.9B $1.9B
Operating Income (Reported) $414.1M $399.5M $485.1M $542M $569.7M
Operating Income (Adjusted) $414.1M $399.5M $485.1M $577.8M $582M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $5.8B $6.5B $7.3B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2B $2.6B $3.2B $3.4B $3.4B
Gross Profit $2.8B $3.2B $3.3B $3.9B $4.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$5.3M -$4.5M
Operating Expenses $1.1B $1.4B $1.6B $1.9B $2.1B
Operating Income $1.7B $1.8B $1.7B $2B $2B
 
Net Interest Expenses $7.1M $2.6M -- -- --
EBT. Incl. Unusual Items $1.7B $1.8B $1.7B $2.1B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $227.7M $423.7M $382.5M $473.1M $479.7M
Net Income to Company $1.4B $1.4B $1.3B $1.7B $1.5B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.4B $1.4B $1.3B $1.7B $1.5B
 
Basic EPS (Cont. Ops) $1.37 $1.29 $1.24 $1.60 $1.63
Diluted EPS (Cont. Ops) $1.36 $1.26 $1.23 $1.59 $1.62
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.7B $1.8B $1.7B $2.1B $2.1B
EBIT $1.7B $1.8B $1.7B $2B $2B
 
Revenue (Reported) $4.8B $5.8B $6.5B $7.3B $7.4B
Operating Income (Reported) $1.7B $1.8B $1.7B $2B $2B
Operating Income (Adjusted) $1.7B $1.8B $1.7B $2B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.2B $1.5B $1.7B $1.9B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $528.9M $741.9M $801.1M $872M $806.6M
Gross Profit $714.9M $776.7M $897.8M $1B $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -$5.3M -$4.5M
Operating Expenses $300.8M $377.2M $412.8M $485.1M $478.2M
Operating Income $414.1M $399.5M $485.1M $542M $569.7M
 
Net Interest Expenses $759K $7.3M -- -- --
EBT. Incl. Unusual Items $413.4M $392.2M $497.6M $577.7M $578M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98.2M $98M $100.1M $135.7M $135M
Net Income to Company $315.2M $294.2M $397.4M $442M $443M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $315.2M $294.2M $397.4M $442M $443M
 
Basic EPS (Cont. Ops) $0.30 $0.28 $0.38 $0.42 $0.45
Diluted EPS (Cont. Ops) $0.30 $0.27 $0.38 $0.42 $0.45
Weighted Average Basic Share $1.1B $1.1B $1B $1B $973.6M
Weighted Average Diluted Share $1.1B $1.1B $1.1B $1.1B $981.3M
 
EBITDA $427M $414.1M $501.9M $598.3M $606.9M
EBIT $414.1M $399.5M $485.1M $577.8M $582M
 
Revenue (Reported) $1.2B $1.5B $1.7B $1.9B $1.9B
Operating Income (Reported) $414.1M $399.5M $485.1M $542M $569.7M
Operating Income (Adjusted) $414.1M $399.5M $485.1M $577.8M $582M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.2B $1.3B $1.3B $2.3B $1.5B
Short Term Investments $881.4M $1.7B $1.4B $955.6M --
Accounts Receivable, Net $666M $896.7M $1B $1.2B $1.2B
Inventory $333.1M $593.4M $935.6M $971.4M $737.1M
Prepaid Expenses $24.7M $33.2M $33.8M $54.2M $42.2M
Other Current Assets $55.4M $82.7M $109.8M $116.2M $107.3M
Total Current Assets $3.1B $4.7B $4.8B $5.6B $3.6B
 
Property Plant And Equipment $314.7M $313.8M $516.9M $890.8M $1B
Long-Term Investments $44.3M $99.4M $61.4M $76.4M --
Goodwill $1.3B $1.3B $1.4B $1.4B $1.3B
Other Intangibles $1.1B $1.1B $1.2B $1.4B $1.4B
Other Long-Term Assets $70.5M $80.3M $134.5M $110.2M $100.4M
Total Assets $6.2B $7.8B $8.3B $9.7B $7.7B
 
Accounts Payable $296.8M $404.3M $444.3M $564.4M $466.8M
Accrued Expenses $329.3M $422.4M $428.6M $453M $488.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $750M $965.1M $1B $1.2B $1.1B
 
Long-Term Debt -- -- -- -- $374M
Capital Leases -- -- -- -- --
Total Liabilities $1B $1.2B $1.3B $1.5B $1.8B
 
Common Stock $3.2M $3.2M $6.4M $5.6M $5.6M
Other Common Equity Adj $3M -$69.2M -- $4.4M $443K
Common Equity $5.2B $6.6B $7B $8.2B $6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.2B $6.6B $7B $8.2B $6B
 
Total Liabilities and Equity $6.2B $7.8B $8.3B $9.7B $7.7B
Cash and Short Terms $2.1B $3.1B $2.7B $3.3B $1.5B
Total Debt -- -- -- -- $374M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $1.2B $1B $1.7B $2.6B $1.9B
Short Term Investments $980.1M $1.7B $1.4B $984.2M --
Accounts Receivable, Net $802.5M $1B $1.2B $1.4B $1.4B
Inventory $368.4M $821.1M $906.7M $939.6M $725.1M
Prepaid Expenses $31.2M $40M $30.9M $40.3M $34.1M
Other Current Assets $72.8M $110.3M $111M $124.6M $112.5M
Total Current Assets $3.4B $4.7B $5.3B $6B $4.1B
 
Property Plant And Equipment $312.2M $407.4M $545.9M $923.3M $1.1B
Long-Term Investments $63.8M $65.7M $41.2M $8.2M --
Goodwill $1.3B $1.4B $1.4B $1.4B $1.3B
Other Intangibles $1.1B $1.2B $1.2B $1.4B $1.4B
Other Long-Term Assets $88.2M $101.5M $145.1M $107.1M $95.6M
Total Assets $6.5B $8.2B $8.8B $10.1B $8.2B
 
Accounts Payable $334.1M $438.3M $491.2M $533.7M $487M
Accrued Expenses $368.3M $504.9M $554M $523.6M $567.2M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $788.9M $1B $1.2B $1.2B $1.2B
 
Long-Term Debt -- -- -- -- $199.1M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.3B $1.4B $1.5B $1.7B
 
Common Stock $3.2M $3.2M $5.6M $5.6M $5.6M
Other Common Equity Adj -$24.9M -$72.1M -- -$157.9M $3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.5B $6.9B $7.4B $8.6B $6.5B
 
Total Liabilities and Equity $6.5B $8.2B $8.8B $10.1B $8.2B
Cash and Short Terms $2.2B $2.7B $3.1B $3.6B $1.9B
Total Debt -- -- -- -- $199.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.4B $1.2B $1.6B $1.5B
Depreciation & Amoritzation $57M $50.2M $61.2M $68.9M $80.4M
Stock-Based Compensation $70.3M $70.5M $64.1M $68.8M $91M
Change in Accounts Receivable -$119.7M -$254.2M -$129M -$163.2M -$93.9M
Change in Inventories $30.3M -$277.8M -$347.7M $7.9M $211.5M
Cash From Operations $1.4B $1.2B $887.7M $1.7B $1.9B
 
Capital Expenditures $67.3M $57.5M $212.2M $234.7M $306.4M
Cash Acquisitions -- -- -$329.5M -$363.4M --
Cash From Investing -$472.5M -$992M -$161.4M -$193.4M $733.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- $750M
Long-Term Debt Repaid -- -- -- -- -$375M
Repurchase of Common Stock -$595.9M -$13.8M -$771M -$659M -$3.8B
Other Financing Activities -- -- -- -- -$2.9M
Cash From Financing -$526.1M $34.8M -$706.9M -$542.6M -$3.3B
 
Beginning Cash (CF) $798M $1.2B $1.3B $1.3B $2.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $365.6M $198.5M $19.4M $981.8M -$666.8M
Ending Cash (CF) $1.2B $1.3B $1.3B $2.3B $1.5B
 
Levered Free Cash Flow $1.3B $1.1B $675.5M $1.5B $1.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $315.2M $294.2M $397.4M $442M $443M
Depreciation & Amoritzation $12.8M $14.6M $16.8M $20.5M $24.8M
Stock-Based Compensation $18.4M $16.3M $16.1M $22.5M $20.7M
Change in Accounts Receivable -$147.5M -$134.4M -$167.5M -$195.1M -$109.6M
Change in Inventories -$39.5M -$208.7M $35.5M $22.7M $19.6M
Cash From Operations $175.5M -$351K $424.5M $412.1M $507.6M
 
Capital Expenditures $15.6M $29.9M $44.1M $74.7M $34.4M
Cash Acquisitions -- -$330.4M -- -- --
Cash From Investing -$149.1M -$303.6M -$52.8M -$35.3M -$30.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$7.3M -$2.9M -$177M
Repurchase of Common Stock -$13.4M -$12.2M -$35.1M -$120.2M -$16.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.7M -$4.2M -$6M -$84.7M -$145.6M
 
Beginning Cash (CF) $1.2B $1.3B $1.3B $2.3B $1.5B
Foreign Exchange Rate Adjustment -$22.2M -$3.5M -$141K -$13.2M $39M
Additions / Reductions $20.7M -$308.2M $365.7M $292.1M $331.2M
Ending Cash (CF) $1.2B $1B $1.7B $2.6B $1.9B
 
Levered Free Cash Flow $159.8M -$30.3M $380.4M $337.5M $473.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.4B $1.4B $1.3B $1.7B $1.5B
Depreciation & Amoritzation $53.3M $51.9M $63.5M $72.6M $84.8M
Stock-Based Compensation $71.6M $68.5M $63.8M $75.3M $89.2M
Change in Accounts Receivable -$119.6M -$241.2M -$162.1M -$190.7M -$8.4M
Change in Inventories -$10.3M -$446.9M -$103.5M -$4.9M $208.4M
Cash From Operations $1.3B $979.9M $1.3B $1.7B $2B
 
Capital Expenditures $65M $71.7M $226.3M $265.3M $266.2M
Cash Acquisitions -- -$330.4M $884K -$363.4M --
Cash From Investing -$901.5M -$1.1B $89.5M -$176M $738.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- $4.4M -$549.1M
Repurchase of Common Stock -$50.1M -$12.6M -$794M -$744.1M -$3.7B
Other Financing Activities -- -- -- -- --
Cash From Financing $14.2M $36.3M -$708.8M -$621.3M -$3.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $461.2M -$130.4M $693.3M $908.2M -$627.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $1.3B $908.2M $1.1B $1.4B $1.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $315.2M $294.2M $397.4M $442M $443M
Depreciation & Amoritzation $12.8M $14.6M $16.8M $20.5M $24.8M
Stock-Based Compensation $18.4M $16.3M $16.1M $22.5M $20.7M
Change in Accounts Receivable -$147.5M -$134.4M -$167.5M -$195.1M -$109.6M
Change in Inventories -$39.5M -$208.7M $35.5M $22.7M $19.6M
Cash From Operations $175.5M -$351K $424.5M $412.1M $507.6M
 
Capital Expenditures $15.6M $29.9M $44.1M $74.7M $34.4M
Cash Acquisitions -- -$330.4M -- -- --
Cash From Investing -$149.1M -$303.6M -$52.8M -$35.3M -$30.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$7.3M -$2.9M -$177M
Repurchase of Common Stock -$13.4M -$12.2M -$35.1M -$120.2M -$16.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.7M -$4.2M -$6M -$84.7M -$145.6M
 
Beginning Cash (CF) $1.2B $1.3B $1.3B $2.3B $1.5B
Foreign Exchange Rate Adjustment -$22.2M -$3.5M -$141K -$13.2M $39M
Additions / Reductions $20.7M -$308.2M $365.7M $292.1M $331.2M
Ending Cash (CF) $1.2B $1B $1.7B $2.6B $1.9B
 
Levered Free Cash Flow $159.8M -$30.3M $380.4M $337.5M $473.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock